[ATIS] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 3.1%
YoY- -3.41%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,153,184 526,552 96,699 504,372 403,084 384,340 355,280 19.04%
PBT 92,120 35,112 141 31,148 32,824 35,048 48,776 9.87%
Tax -24,340 -8,760 1,605 -9,020 -9,600 -10,704 -15,324 7.09%
NP 67,780 26,352 1,746 22,128 23,224 24,344 33,452 11.02%
-
NP to SH 32,480 22,964 1,496 21,536 22,296 23,344 33,452 -0.43%
-
Tax Rate 26.42% 24.95% -1,138.30% 28.96% 29.25% 30.54% 31.42% -
Total Cost 1,085,404 500,200 94,953 482,244 379,860 359,996 321,828 19.72%
-
Net Worth 317,164 268,789 266,252 174,702 160,391 131,627 120,604 15.39%
Dividend
31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 31,760 - 15,869 -
Div Payout % - - - - 142.45% - 47.44% -
Equity
31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 317,164 268,789 266,252 174,702 160,391 131,627 120,604 15.39%
NOSH 146,835 146,081 147,917 158,820 158,803 158,586 158,690 -1.14%
Ratio Analysis
31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.88% 5.00% 1.81% 4.39% 5.76% 6.33% 9.42% -
ROE 10.24% 8.54% 0.56% 12.33% 13.90% 17.73% 27.74% -
Per Share
31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 785.36 360.45 65.37 317.57 253.83 242.35 223.88 20.42%
EPS 22.12 15.72 1.01 13.56 14.04 14.72 21.08 0.71%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 10.00 -
NAPS 2.16 1.84 1.80 1.10 1.01 0.83 0.76 16.72%
Adjusted Per Share Value based on latest NOSH - 158,820
31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 786.20 358.99 65.93 343.87 274.81 262.03 242.22 19.04%
EPS 22.14 15.66 1.02 14.68 15.20 15.92 22.81 -0.44%
DPS 0.00 0.00 0.00 0.00 21.65 0.00 10.82 -
NAPS 2.1623 1.8325 1.8152 1.1911 1.0935 0.8974 0.8222 15.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/03/11 31/03/10 31/03/09 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.06 1.12 1.10 0.89 0.80 1.28 2.20 -
P/RPS 0.13 0.31 1.68 0.28 0.32 0.53 0.98 -25.85%
P/EPS 4.79 7.12 108.76 6.56 5.70 8.70 10.44 -10.89%
EY 20.87 14.04 0.92 15.24 17.55 11.50 9.58 12.22%
DY 0.00 0.00 0.00 0.00 25.00 0.00 4.55 -
P/NAPS 0.49 0.61 0.61 0.81 0.79 1.54 2.89 -23.10%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/05/11 25/05/10 28/05/09 23/08/07 30/08/06 30/08/05 27/08/04 -
Price 1.09 1.17 1.01 0.82 0.72 1.21 1.84 -
P/RPS 0.14 0.32 1.54 0.26 0.28 0.50 0.82 -23.02%
P/EPS 4.93 7.44 99.86 6.05 5.13 8.22 8.73 -8.11%
EY 20.29 13.44 1.00 16.54 19.50 12.17 11.46 8.82%
DY 0.00 0.00 0.00 0.00 27.78 0.00 5.43 -
P/NAPS 0.50 0.64 0.56 0.75 0.71 1.46 2.42 -20.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment